Company Valuation: Ashford Hospitality Trust, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 325 154.2 71.05 39.7 27.31 20.72
Change - -52.55% -53.93% -44.13% -31.19% -24.12%
Enterprise Value (EV) 3,621 3,595 3,320 39.7 27.31 20.72
Change - -0.72% -7.63% -98.8% -31.19% -24.12%
P/E -0.78x -1x -0.35x -0.41x -0.12x -0.08x
PBR -125x -1.03x -0.21x - - -
PEG - 0x -0x 0x -0x -0.01x
Capitalization / Revenue 0.4x 0.12x 0.05x 0.03x 0.02x 0.02x
EV / Revenue 0x 0x 0x 0x 0x 0.02x
EV / EBITDA 0x 0x 0x 0x 0x 0.09x
EV / EBIT -0x 0x 0x 0x -0x 0.79x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -123.7 -44.6 -56.1 -17.54 -35.99 -39.41
Distribution rate - - - - - -
Net sales 1 805.4 1,241 1,368 1,172 1,104 1,097
EBITDA 1 113.6 287.3 324.5 235.9 221.3 218.2
EBIT 1 -125.2 76.26 130.4 259.2 -2.438 26.1
Net income 1 -267.9 -153.2 -193.7 -82.52 -215 -239.6
Net Debt 3,296 3,440 3,249 - - -
Reference price 2 96.000 44.700 19.400 7.190 4.260 3.200
Nbr of stocks (in thousands) 3,386 3,450 3,662 5,521 6,412 6,476
Announcement Date 2/23/22 2/21/23 2/28/24 2/25/25 2/25/26 -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.85x10.81x13.09x7% 28.42B
17.24x3.18x10.82x6.2% 15.88B
13.34x11.7x12.49x7.41% 12.23B
31.6x4.06x13.02x3.85% 7.84B
24.08x3.75x11.91x5.79% 3.91B
16.7x13.87x16.84x6.54% 2.89B
32.43x2.61x10.86x7.12% 2.85B
18.24x7.58x18.02x6.74% 2.7B
Average 20.31x 7.20x 13.38x 6.33% 9.59B
Weighted average by Cap. 15.91x 8.02x 12.69x 6.49%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. AHT Stock
  4. AHT.PRI Stock
  5. Valuation Ashford Hospitality Trust, Inc.